[KKB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -1.12%
YoY- 22.51%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 118,859 114,926 123,726 136,777 141,359 126,291 116,593 1.28%
PBT 17,080 19,274 20,483 20,474 20,827 17,168 17,426 -1.32%
Tax -4,901 -5,965 -5,999 -5,928 -6,026 -4,855 -4,826 1.03%
NP 12,179 13,309 14,484 14,546 14,801 12,313 12,600 -2.23%
-
NP to SH 12,089 13,353 14,592 14,607 14,773 12,226 12,400 -1.67%
-
Tax Rate 28.69% 30.95% 29.29% 28.95% 28.93% 28.28% 27.69% -
Total Cost 106,680 101,617 109,242 122,231 126,558 113,978 103,993 1.71%
-
Net Worth 142,059 128,668 107,489 104,372 98,808 92,844 48,280 104.93%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 5,029 5,029 5,029 7,444 4,827 9,645 9,645 -35.14%
Div Payout % 41.61% 37.67% 34.47% 50.96% 32.68% 78.90% 77.79% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 142,059 128,668 107,489 104,372 98,808 92,844 48,280 104.93%
NOSH 80,259 74,375 63,229 62,874 62,143 61,082 48,280 40.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.25% 11.58% 11.71% 10.63% 10.47% 9.75% 10.81% -
ROE 8.51% 10.38% 13.58% 14.00% 14.95% 13.17% 25.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 148.09 154.52 195.68 217.54 227.47 206.76 241.49 -27.75%
EPS 15.06 17.95 23.08 23.23 23.77 20.02 25.68 -29.86%
DPS 6.27 6.76 7.96 11.84 7.77 15.79 20.00 -53.75%
NAPS 1.77 1.73 1.70 1.66 1.59 1.52 1.00 46.17%
Adjusted Per Share Value based on latest NOSH - 62,874
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.17 39.80 42.85 47.37 48.96 43.74 40.38 1.29%
EPS 4.19 4.62 5.05 5.06 5.12 4.23 4.29 -1.55%
DPS 1.74 1.74 1.74 2.58 1.67 3.34 3.34 -35.17%
NAPS 0.492 0.4456 0.3723 0.3615 0.3422 0.3216 0.1672 104.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.90 2.29 2.25 2.25 2.10 1.81 1.70 -
P/RPS 1.28 1.48 1.15 1.03 0.92 0.88 0.70 49.37%
P/EPS 12.61 12.76 9.75 9.68 8.83 9.04 6.62 53.48%
EY 7.93 7.84 10.26 10.33 11.32 11.06 15.11 -34.85%
DY 3.30 2.95 3.54 5.26 3.70 8.72 11.76 -57.03%
P/NAPS 1.07 1.32 1.32 1.36 1.32 1.19 1.70 -26.49%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 05/08/08 07/05/08 26/02/08 12/11/07 02/08/07 09/05/07 -
Price 1.80 4.20 2.26 2.00 1.90 2.32 2.10 -
P/RPS 1.22 2.72 1.15 0.92 0.84 1.12 0.87 25.20%
P/EPS 11.95 23.39 9.79 8.61 7.99 11.59 8.18 28.65%
EY 8.37 4.27 10.21 11.62 12.51 8.63 12.23 -22.28%
DY 3.48 1.61 3.52 5.92 4.09 6.81 9.52 -48.78%
P/NAPS 1.02 2.43 1.33 1.20 1.19 1.53 2.10 -38.12%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment